Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,324£39,914£40,513£41,525£42,564£203,839
Total Expenses£25,398£25,507£25,608£25,751£25,898£128,163
Profit Before Tax£13,926£14,407£14,904£15,774£16,666£75,677
Profit After Tax £11,280£11,669£12,073£12,777£13,499£61,298
Change In Property Value£6£12,100£21,599£28,742£20,023£82,470
Net Return£11,286£23,769£33,671£41,519£33,523£143,768
Return From Rental Income (%)6%6%6%6%7%31%
Total Net Return (%)6%12%17%21%17%72%